Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.36% first-year return on $167k initial cash invested.
-25.36%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,159
Rent
-$3,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,947
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,159
Total Expenses
$5,686
Mortgage P&I
186%
$4,018
Property Taxes
32%
$699
Home Insurance
13%
$289
HOA
5%
$118
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0